<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£9,924</td><td>£10,073</td><td>£10,325</td><td>£10,583</td><td>£10,900</td><td>£51,805</td></tr><tr><td>Total Expenses</td><td>£15,292</td><td>£15,353</td><td>£15,421</td><td>£15,490</td><td>£15,565</td><td>£77,120</td></tr><tr><td>Profit Before Tax</td><td>£-5,368</td><td>£-5,280</td><td>£-5,096</td><td>£-4,908</td><td>£-4,664</td><td>£-25,315</td></tr><tr><td>Profit After Tax      </td><td>£-5,368</td><td>£-5,280</td><td>£-5,096</td><td>£-4,908</td><td>£-4,664</td><td>£-25,315</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£-5,365</td><td>£-5,277</td><td>£1,104</td><td>£6,160</td><td>£10,063</td><td>£6,685</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>